For saleSingle family
$105,900
197 Mayfair Rd Unit 166
Vadnais Heights MN 55127
3 beds, 2 baths, 1,056 sqft
197 Mayfair Rd Unit 166 is a 3 beds, 2 baths, 1,056 sqft single family home for sale at $105,900 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $2,000/mo and returns $1,257/mo a month at a 20.8% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $2,000/mo
- Monthly cash flow
- $1,257/mo
- Cap rate
- 20.8%
- Cash-on-cash
- 71.2%
- Max offer
- $105,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.